investorscraft@gmail.com

Intrinsic ValueBeautiful China Holdings Company Limited (0706.HK)

Previous CloseHK$0.01
Intrinsic Value
Upside potential
Previous Close
HK$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2018 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Beautiful China Holdings operates as an environmental services company focused on ecological solutions in China, positioning itself within the basic materials sector through three distinct business segments. The company's tree plantation division cultivates and trades seedlings, while its landfill management and waste sorting segment provides comprehensive waste treatment services including collection, sorting, and resource recovery. Additionally, the waste pyrolysis operation produces and trades pyrolysis oils and other materials, creating a vertically integrated approach to environmental management. The company leverages China's growing emphasis on ecological protection and waste management regulations, targeting municipal and industrial clients seeking sustainable waste solutions. Its business model combines traditional agricultural inputs with modern environmental technologies, though it operates in a highly competitive market with significant regulatory oversight and capital requirements for waste treatment infrastructure.

Revenue Profitability And Efficiency

The company reported revenue of HKD 48.4 million for FY2018, but experienced significant financial challenges with a net loss of HKD 163.3 million. Operating cash flow was negative HKD 49.7 million, indicating substantial cash burn from operations. Capital expenditures of HKD 64.1 million exceeded operating cash flow, reflecting heavy investment requirements in its waste management infrastructure despite the challenging financial performance.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.0177 reflects the company's inability to generate positive earnings from its operations. The negative operating cash flow combined with substantial capital expenditures suggests poor capital efficiency and challenges in monetizing its environmental services. The company's earnings power appears constrained by high operational costs and potentially insufficient revenue scale across its three business segments.

Balance Sheet And Financial Health

The company maintained HKD 154.0 million in cash and equivalents against total debt of HKD 128.7 million, providing some liquidity buffer. However, the negative cash flow from operations and substantial capital requirements raise concerns about long-term financial sustainability. The balance sheet shows capacity for near-term operations but requires careful monitoring given the cash burn rate and operational losses.

Growth Trends And Dividend Policy

No dividends were distributed, consistent with the company's loss-making position and cash preservation needs. The negative revenue growth and operational performance indicate challenges in scaling the business effectively. The company's focus appears to be on survival and operational stabilization rather than growth or shareholder returns in the current environment.

Valuation And Market Expectations

With a market capitalization reported as zero and negative earnings, the market appears to assign minimal value to the company's operations. The lack of market capitalization data suggests extremely limited investor confidence or potential trading suspension. The valuation reflects severe concerns about the company's business model viability and future prospects.

Strategic Advantages And Outlook

The company's positioning in China's environmental protection sector offers potential regulatory tailwinds, but execution challenges are evident. Its integrated approach to waste management could provide competitive advantages if operational efficiency improves. However, the significant losses and cash burn necessitate urgent operational restructuring and potentially strategic repositioning to achieve sustainability.

Sources

Company annual reportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount